407.7
RevenueNT$M
627.8
647.2
678.6
714.9
749.0
791.1
830.3
844.5
857.3
872.7
430.6
3.10%
3.47%
58
17.23
Revenue growth%
19.26
17.53
14.85
16.34
15.18
16.93
14.86
17.27
14.79
14.30
9.63
14.86
15.76
21
3.24
Gross margin%
13.13
12.21
11.28
8.47
10.35
8.51
5.53
3.03
4.96
4.05
26.27
4.96
8.49
45
19.55
Operating margin%
9.15
11.22
8.67
6.48
5.10
6.20
4.21
5.18
2.35
3.88
19.74
4.21
5.69
28
15.31
Net margin%
31.57
28.59
28.42
26.44
26.95
28.16
29.04
29.36
27.43
30.06
21.81
29.04
28.51
33
24.83
P/E ratio (avg)x
24.47
27.37
29.87
34.62
38.35
40.67
39.88
42.92
42.37
50.01
6.091
42.37
39.12
31
36.61
EV/EBITx
34.52
36.94
35.58
35.01
38.33
36.16
37.90
35.70
33.62
35.67
7.323
35.70
35.69
64
27.47
FCF yield (avg)%
19.04
18.51
16.24
16.88
16.31
14.60
12.76
11.08
12.78
11.51
5.26
12.76
15.42
82
13.01
FCF margin%
20.07
20.53
23.43
24.35
26.53
23.86
24.31
21.68
21.13
19.21
8.35
21.68
22.56
45
1.570
FCF / Net incomex
0.237
0.231
0.229
0.248
0.291
0.284
0.274
0.304
0.339
0.361
0.442
0.304
0.279
60
22.10
ROIC%
26.13
27.98
28.86
28.79
28.90
27.97
30.41
28.48
26.05
28.94
20.82
28.48
28.64
81
5.72
Return on equity%
6.93
9.09
9.15
10.56
10.15
9.92
11.85
12.16
14.58
11.67
14.69
11.85
10.36
22
11.66
Return on assets%
27.22
25.02
22.58
25.23
27.94
30.26
28.68
30.85
33.13
32.99
3.96
30.85
28.31
20
5.88
EPSNT$
2.90
2.99
2.63
2.55
2.39
2.11
2.07
1.82
1.72
1.82
6.12
(5.29%)
(5.05%)
—
7.31
EPS growth%
12.65
11.37
14.10
13.62
12.10
9.43
7.68
4.86
5.30
6.96
9.14
6.96
10.40
83
3.41
Bookvalue per shNT$
8.99
8.76
10.10
11.71
13.46
14.55
14.55
16.81
16.29
17.30
1.78
5.16%
6.78%
—
4.01
FCF per shareNT$
4.53
4.93
4.44
4.64
4.51
4.07
3.64
3.73
3.38
3.30
3.35
(6.03%)
(2.99%)
—
6.69
Dividend per shNT$
5.85
5.70
6.78
6.63
6.46
7.05
8.26
9.65
9.95
11.33
6.69
11.88%
7.85%
—
26.95
Div yield (avg)%
16.98
15.48
16.00
17.80
15.68
13.79
13.07
13.08
10.20
10.24
19.28
13.07
14.64
62
10.21
Payout ratio%
9.49
6.70
4.04
5.47
3.06
4.98
6.58
5.20
3.63
2.33
16.04
4.98
5.09
89
31.28
Shares (diluted)M
41.56
42.35
45.21
44.78
51.41
54.69
52.82
55.74
60.10
67.16
31.14
5.49%
6.31%
19
14.00
Buyback yield%
23.25
21.79
20.95
20.09
18.30
20.95
22.72
21.53
23.82
26.50
9.38
22.72
21.66
54
0.369
D/E ratiox
1.441
1.656
1.653
1.892
2.220
2.171
2.325
2.317
2.550
2.491
0.619
2.325
2.195
22
419.2
Enterprise valueNT$M
472.7
473.3
452.6
439.6
486.6
508.7
563.5
524.4
550.7
585.8
207.8
3.78%
3.18%
77
674.1
LT debtNT$M
94.31
98.63
103.3
99.95
110.2
106.0
116.9
128.4
125.7
142.1
352.7
5.23%
3.34%
69
Cost of revenue
3.47%
1.00×
Operating expenses
3.99%
1.05×
Goodwill & intangibles
15.71%